Valuation Hemnet Group AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:46:53 2026-07-06 EDT			5-day change	1st Jan Change
8.910 ^USD	+15.71%		+15.71%	-52.68%

07-10	Barclays cuts Hemnet target price to 105 kronor (145), reiterates equal weight - BN	FW
07-10	Pareto slashes Hemnet's target price after 11% to 15% forecast cuts	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,919	12,420	23,311	32,112	16,222	7,414	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-54.3%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	8,115	8,149	8,154
Change	-	-26.07%	87.76%	36.86%	-48.51%	-51.51%	0.42%	0.06%
P/E	108x	42.9x	69.6x	67.2x	31.6x	16.8x	12.3x	10.2x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	8.7x	8.69x	7.56x
PEG	-	0.5x	3.8x	1.5x	3.29x	-1.5x	0.3x	0.5x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	5.08x	4.22x	3.75x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.56x	4.64x	4.13x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	12.1x	9.6x	8.52x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	13.8x	10.7x	9.35x
EV / FCF	75x	37.1x	69x	59.8x	30x	14x	12x	10.8x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	7.15%	8.31%	9.25%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.668	2.112	2.518
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	2.04%	2.59%	3.09%
EPS ²	1.55	2.93	3.47	5	5.48	4.869	6.636	7.964
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	34.3%	31.8%	31.6%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,459	1,757	1,976
EBITDA ¹	355	448.1	525.5	719.8	767.5	670.8	848.6	956.8
EBIT ¹	223.9	377.5	448.2	633.8	673.8	586.7	764.2	871.9
Net income ¹	156.5	293.8	338.7	481.4	520.6	445.4	582.2	669.1
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	701.8	735.6	740.1
Reference price ²	167.30	125.60	241.40	336.00	173.20	81.60	81.60	81.60
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	90,853	-	-
Announcement Date	2/1/22	1/27/23	1/31/24	1/31/25	1/29/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	15.44x	4.21x	9.81x	1.33%	527B
NETFLIX, INC.	20.43x	6.05x	18.17x	-.--%	309B
UBER TECHNOLOGIES, INC.	24.62x	2.62x	13.54x	-.--%	152B
SK SQUARE CO., LTD.	4.92x	106.94x	3.87x	0.11%	124B
SPOTIFY TECHNOLOGY S.A.	32.72x	3.99x	26.18x	-.--%	98.65B
AIRBNB, INC.	29.23x	5.56x	15.69x	-.--%	88.21B
DOORDASH, INC.	75.26x	4.42x	21.6x	-.--%	83.58B
NASPERS LIMITED	7.56x	2.96x	45.51x	0.69%	39.79B
ETERNAL LIMITED	721.62x	4.67x	220.62x	-.--%	27.91B
Average	103.53x	15.71x	41.66x	0.24%	161.05B
Weighted average by Cap.	35.42x	13.25x	18.66x	0.51%